XML 82 R5.htm IDEA: XBRL DOCUMENT v3.26.1
Consolidated Statements of Changes in Stockholders’ Equity (Deficit) - USD ($)
Preferred Stock
Series C Preferred Stock
Preferred Stock
Series B Preferred Stock
Preferred Stock
Series A Preferred Stock
Preferred Stock
Common Stock
Subscription Receivable
Additional Paid-in Capital - Net of Offering Costs
Accumulated Deficit
Accumulated Other Comprehensive Loss
Total
Beginning Balance at Dec. 31, 2023 $ 420 $ 14,794 $ (4,276) $ 5,284,362 $ (11,359,183) $ (15,179) $ (6,079,062)
Beginning Balance (in Shares) at Dec. 31, 2023 82,096 5,744,929          
Issuance of Shares Payable $ 33 351,372 351,405
Issuance of Shares Payable (in Shares)         135,856          
Sale of Common Stock $ 7 99,993 100,000
Sale of Common Stock (in Shares)         29,093          
Retirement of Shares $ (425) 576 (151)
Retirement of Shares (in Shares)         (208,010)          
Issuance of Common Stock for Services         $ 125 125
Issuance of Common Stock for Services (in Shares)         1,250,000          
Stock-Based Compensation         179,766 179,766
Interest Payment in Shares $ 20 279,980 280,000
Interest Payment in Shares (in Shares)         81,462          
Net Loss         (3,288,519) (3,288,519)
Ending Balance at Dec. 31, 2024 $ 420 $ 14,554 (3,700) 6,195,322 (14,647,702) (15,179) (8,456,285)
Ending Balance (in Shares) at Dec. 31, 2024 82,096 7,033,330          
Issuance of Common Stock
Issuance of Common Stock (in Shares)         56          
Offering Costs (1,427,078) (1,427,078)
Conversion of Preferred Stock to Common Stock $ (420) $ 420
Conversion of Preferred Stock to Common Stock (in Shares)       (82,096) 82,096          
Conversion of Convertible Debt and Accrued Interest $ 195 6,765,577 6,765,772
Conversion of Convertible Debt and Accrued Interest (in Shares)         1,954,606          
Issuance of Common Stock in Connection with IPO and Over-allotment, Net of $1,176,800 of Offering Costs $ 169 5,608,031 5,608,200
Issuance of Common Stock in Connection with IPO and Over-allotment, Net of $1,176,800 of Offering Costs (in Shares)         1,696,250          
Issuance of Underwriter Warrants         130,980 130,980
Issuance of Shares Payable - Subscription $ 1 24,999 25,000
Issuance of Shares Payable - Subscription (in Shares)         6,250          
Issuance of Common Stock for Services in Connection with the PIPE Offering $ 45 (45)
Issuance of Common Stock for Services in Connection with the PIPE Offering (in Shares)         450,000          
Issuance of Series B Convertible Preferred Stock with Warrants - PIPE Offering, Net of $1,964,705 of Offering Costs $ 1 13,035,294 13,035,295
Issuance of Series B Convertible Preferred Stock with Warrants - PIPE Offering, Net of $1,964,705 of Offering Costs (in Shares)   15,000                
Settlement of Subscription Receivable 3,700 (2,987) 713
Adjustment of Par Value of Common Stock (14,262) 14,262
Conversion of Series B Convertible Preferred Stock to Common Stock $ 733 (733)
Conversion of Series B Convertible Preferred Stock to Common Stock (in Shares)   (6,902)     7,327,245          
Exercise of Warrants $ 210 1,714,882 1,715,092
Exercise of Warrants (in Shares)         2,099,257          
Issuance of Common Stock for Services         $ 30 964,118 964,148
Issuance of Common Stock for Services (in Shares)         302,273          
Stock-Based Compensation         963,534 963,534
Net Loss         (15,890,509) (15,890,509)
Ending Balance at Dec. 31, 2025 $ 1 $ 2,095 $ 33,986,156 $ (30,538,211) $ (15,179) $ 3,434,862
Ending Balance (in Shares) at Dec. 31, 2025 8,098 20,951,363